5/13/2020 ESTIMATE NO : 2020/54812

SOR Period :09/01/2020 - 11/01/2020

AS No:3212017007/2019-2020/54812/AS
Created By:MURSHIDABAD_Nabagram_Narayanpur_Partha Chowdhury
TS No:3212017007/2019-2020/54812/TS
Detailed Estimate

3212017007/IF/321002041072095 : AAP 1174 EXCAVATION OF FARM POND ON THE LAND OF KARNA HASDA AT HARIPUR

BLOCK : NABAGRAM , GRAMA PANCHAYAT : NARAYANPUR

Heading / Description : 1 - Earth work in Excavation

1 78.EW.3.2 -- Earthwork in excavation by manual means LIFT UP TO 1.5 METRE in MIXED MEDIUM HARD SOIL including
removing, spreading or stacking the spoils within LEAD BEYOND 25 METRE UP TO 50 METRE including the sides of trenches,
levelling, dressing and ramming the bottom, bailing out water etc. as required , complete as directed by Engineer-in-charge
Sl No Description No L B D CF Quantity Remark
Earthwork in excavation by manual means
1 1st Layer 1 23.500 20.500 1.500 1.0 722.6250 -
2 2nd Layer 1 20.000 17.000 1.000 1.0 340.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.7427 191.00 141.85 789.1756 150732.55
Total Quantity 1062.6250 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 1062.63 cum
Say 1062.6250 cum @ Rs 141.849 / cum 150732.29
Unskilled
150732.29 Unskilled Person-days 789.174
wage
Heading / Description : 2 - Water Carrier
1 78.MISC.1.2 -- WATER CARRIER : Taking service of Unskilled wage seeker for drinking water arrangement at work site for a
group of 50 USK
Sl No Description No L B D CF Quantity Remark
Taking service of Unskilled wage seeker for drinking water

1/3
5/13/2020 ESTIMATE NO : 2020/54812

Taking service of Unskilled wage seeker for

1 1 789.000 1.0 789.0000 -
drinking water
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.0200 191.00 3.82 15.7800 3013.98
Total Quantity 789.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 789.00 no
Say 789.0000 no @ Rs 3.82 / no 3013.98
Unskilled
3013.98 Unskilled Person-days 15.78
wage
Heading / Description : 3 - Supervisor
1 78.MISC.1.1 -- SUPERVISOR ( MGNREGA AMC 18-19: 7.11.5.1.a) ( Semi-skilled worker to be given tasks such as: giving
mark out, taking measurement, maintaining the measurement sheet and updating the Job Cards with details for each worker for
the quantum of work done and unskilled wages received)
Sl No Description No L B D CF Quantity Remark
SUPERVISOR
1 SUPERVISOR 1 805.000 1.0 805.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0161 Helper (Technician) Day 0.0200 286.50 5.73 16.1000 4612.65
Total Quantity 805.0000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 805.00 no
Say 805.0000 no @ Rs 5.73 / no 4612.65

4 Lump sum Type : Material Display Board 4000.00

5 Lump sum Type : Admin Worksite facilities/Creche/Drinking water/First aid 1000.00
Total Rs : 163358.92
Rounded Total Rs : 1,63,359.00
( Rupees One Lakh Sixty Three Thousand Three Hundred and Fifty Nine Only)
2/3
5/13/2020 ESTIMATE NO : 2020/54812

Unskilled Manpower wages 153746.27

Materials (Includes Extra Charges) 0.00
Carriage 0.00
Skilled 0.00
SemiSkilled 4612.65
Lumpsum Admin 1000.00
Lumpsum Material 4000.00
No of Person days 804.95

SECURE - Wed May 13 2020 21:49:39 GMT+0530 (India Standard Time)

3/3